investorscraft@gmail.com

Intrinsic ValueIQE plc (IQE.L)

Previous Close£7.91
Intrinsic Value
Upside potential
Previous Close
£7.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

IQE plc is a leading global supplier of advanced semiconductor wafer products, specializing in epitaxial wafer technology for wireless, photonics, and CMOS++ applications. The company operates in the high-growth semiconductor industry, serving diverse markets including 5G infrastructure, consumer electronics, automotive LiDAR, and infrared imaging. Its core revenue model is built on manufacturing and selling compound semiconductor wafers, with key products leveraging GaAs, GaN, and InP technologies that enable next-generation connectivity and sensing solutions. IQE holds a strategic position as a critical enabler of emerging technologies, supplying essential components for facial recognition systems, fiber optic networks, and advanced wireless communications. The company differentiates itself through its proprietary epitaxy processes and ability to produce specialized materials for niche applications. While facing competition from larger semiconductor players, IQE maintains technological leadership in compound semiconductors and benefits from long-term partnerships with major device manufacturers. Its global footprint across the US, Europe, and Asia-Pacific provides diversified exposure to regional semiconductor demand trends.

Revenue Profitability And Efficiency

IQE reported revenue of £115.3 million for FY2023, accompanied by a net loss of £29.4 million. The negative profitability reflects ongoing challenges in semiconductor market conditions and likely includes investments in next-generation technologies. Operating cash flow was positive at £5.9 million, though capital expenditures of £12.2 million indicate continued investment in production capabilities. The diluted EPS of -3.28p underscores current earnings pressures.

Earnings Power And Capital Efficiency

The company's negative earnings highlight current operational challenges, though its specialized technology portfolio provides potential for margin improvement as production scales and market conditions stabilize. The significant capital expenditures relative to operating cash flow suggest IQE is prioritizing capacity expansion and R&D to maintain its technological edge in compound semiconductors, which may enhance future capital efficiency.

Balance Sheet And Financial Health

IQE's balance sheet shows £5.6 million in cash against £54.1 million of total debt, indicating a leveraged position. The negative net income and substantial debt load warrant monitoring, though the company's intellectual property and specialized manufacturing capabilities provide underlying asset value. The absence of dividends reflects a focus on preserving capital for operational needs and growth initiatives.

Growth Trends And Dividend Policy

While current financials show contraction, IQE operates in structurally growing markets like 5G, advanced sensing, and photonics that offer long-term expansion potential. The company maintains a zero-dividend policy, redirecting all available resources toward technology development and market penetration. Future growth will depend on adoption of its specialized semiconductor materials in next-generation applications and improved operational execution.

Valuation And Market Expectations

With a market capitalization of approximately £106 million, IQE trades at a discount to many semiconductor peers, reflecting its current unprofitability and sector challenges. The elevated beta of 1.69 indicates significant volatility expectations. Investors appear to be valuing the company based on its technology potential rather than current financial performance, with upside contingent on market recovery and successful commercialization of its advanced materials.

Strategic Advantages And Outlook

IQE's primary strengths lie in its specialized compound semiconductor expertise and established position in high-growth technology ecosystems. The outlook remains cautiously optimistic, with potential catalysts including 5G infrastructure buildouts, automotive LiDAR adoption, and new sensing applications. However, the company must navigate near-term financial pressures while executing on its technology roadmap to capitalize on long-term industry trends.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount